| Tap a line for its trend | H1 FY27Sep 2026 | FY26Mar 2026 | FY26Dec 2025 | FY25Dec 2024 | FY24Dec 2023 |
|---|
Non-current assets | |||||
|---|---|---|---|---|---|
| 316 | 306 | 291 | 146 | — | |
| 72.8 | 61.9 | 58.8 | 36.1 | 20.2 | |
| 1.8 | 1.8 | 1.4 | 1.6 | 1.9 | |
| 158 | 153 | 114 | 101 | 101 | |
| 77.1 | 77.6 | 3.9 | 136 | — | |
| 64.4 | 291 | 108 | 13.0 | — | |
| 64.4 | 291 | 108 | 13.0 | — | |
| 11.1 | 7.8 | 17.1 | 17.3 | — | |
| 109 | — | 81.0 | 34.9 | — | |
| 810 | 900 | 675 | 485 | 538 | |
Current assets | |||||
| 1.0 | 1.3 | 2.7 | 0.7 | 0.8 | |
| 240 | 289 | 234 | 164 | 125 | |
| 130 | 81.6 | 98.4 | 139 | 191 | |
| 430 | 191 | 366 | 249 | 130 | |
| 510 | 393 | 351 | 450 | — | |
| 1,311 | 954 | 1,050 | 1,002 | — | |
| 42.2 | 32.4 | 27.6 | 16.8 | 22.1 | |
| 1,355 | 958 | 1,080 | 1,019 | 493 | |
| 2,165 | 1,858 | 1,755 | 1,504 | 1,031 | |
Equity | |||||
| 86.4 | 86.4 | 86.4 | 86.4 | — | |
| 1,665 | 1,402 | 1,323 | 976 | −605 | |
| 1,751 | 1,488 | 1,410 | 1,063 | — | |
| 798 | 798 | 0.0 | — | — | |
| 1,751 | 1,488 | 1,410 | 1,063 | −604 | |
Liabilities | |||||
| 166 | 175 | 136 | 122 | — | |
| 166 | 175 | 136 | 122 | — | |
| 20.9 | 0.0 | 0.0 | 0.0 | — | |
| 10.7 | 4.5 | 0.0 | — | — | |
| — | — | 0.0 | 15.0 | — | |
| 197 | 180 | 136 | 137 | 144 | |
| 48.2 | 52.4 | 91.2 | 59.1 | 19.5 | |
| 67.0 | 112 | 52.9 | 196 | — | |
| 115 | 164 | 144 | 255 | — | |
| 4.0 | 0.0 | 0.0 | 0.0 | — | |
| 10.0 | 3.7 | 5.0 | 2.3 | 4.6 | |
| 87.5 | 22.3 | 60.1 | 46.8 | — | |
| 217 | 190 | 209 | 304 | 1,491 | |
| 414 | 370 | 345 | 441 | 1,635 | |
| 2,165 | 1,858 | 1,755 | 1,504 | 1,031 | |
Assets — additional as-filed lines | |||||
| 1.3 | 2.8 | 0.0 | 0.0 | — | |
Trade payables — MSME split | |||||
| 0.7 | 2.8 | 0.6 | — | — | |
| 47.5 | 49.6 | 90.5 | — | — | |
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share As of | FY24 31/12/2023 | FY25 31/12/2024 | FY26 31/12/2025 | FY26 31/03/2026 | Last 12M 30/09/2026 | |
|---|---|---|---|---|---|---|
| Non-current Assets | ||||||
| + Property, Plant & Equipment | — | 145.7 | 290.7 | 306.2 | 315.7 | |
| + Capital Work-in-Progress | 20.2 | 36.1 | 58.8 | 61.9 | 72.8 | |
| + Investment Property | 1.9 | 1.6 | 1.4 | 1.8 | 1.8 | |
| + Goodwill | 101.4 | 100.6 | 114.0 | 153.1 | 157.8 | |
| + Other Intangibles | — | 135.7 | 3.9 | 77.6 | 77.1 | |
| + Other Non-current Financial Assets | — | 13.0 | 108.0 | 291.5 | 64.4 | |
| Non-current Financial Assets | — | 13.0 | 108.0 | 291.5 | 64.4 | |
| + Deferred Tax Assets | — | 17.3 | 17.1 | 7.8 | 11.1 | |
| + Other Non-current Assets | — | 34.9 | 81.0 | — | 109.0 | |
| Total Non-current Assets | 537.7 | 485.0 | 674.8 | 899.8 | 809.7 | |
| Current Assets | ||||||
| + Inventories | 0.8 | 0.7 | 2.7 | 1.3 | 1.0 | |
| + Trade Receivables | 125.5 | 163.5 | 234.4 | 288.5 | 240.2 | |
| + Cash & Cash Equivalents | 191.4 | 139.5 | 98.4 | 81.6 | 130.3 | |
| + Other Bank Balances | 129.9 | 248.8 | 365.8 | 191.1 | 430.1 | |
| + Other Current Financial Assets | — | 449.8 | 351.4 | 392.7 | 510.3 | |
| Current Financial Assets | — | 1,001.6 | 1,049.9 | 953.9 | 1,310.8 | |
| + Other Current Assets | 22.1 | 16.8 | 27.6 | 32.4 | 42.2 | |
| Total Current Assets | 493.3 | 1,019.1 | 1,080.3 | 958.0 | 1,355.3 | |
| Total Assets | 1,031.0 | 1,504.1 | 1,755.1 | 1,857.8 | 2,165.1 | |
| Equity | ||||||
| + Equity Share Capital | — | 86.4 | 86.4 | 86.4 | 86.4 | |
| + Other Equity / Reserves | -604.8 | 976.3 | 1,323.3 | 1,401.6 | 1,664.6 | |
| Equity — Owners of Parent | — | 1,062.7 | 1,409.7 | 1,488.0 | 1,751.0 | |
| + Minority Interest | — | — | 0.0 | 798.3 | 798.3 | |
| Total Equity | -604.4 | 1,062.7 | 1,409.7 | 1,488.0 | 1,751.0 | |
| Liabilities | ||||||
| + Other Non-current Financial Liab | — | 122.4 | 136.1 | 175.3 | 165.8 | |
| Non-current Financial Liabilities | — | 122.4 | 136.1 | 175.3 | 165.8 | |
| + Provisions — Non-current | — | 0.0 | 0.0 | 0.0 | 20.9 | |
| + Deferred Tax Liabilities | — | — | 0.0 | 4.5 | 10.7 | |
| + Other Non-current Liabilities | — | 15.0 | 0.0 | — | — | |
| Non-current Liabilities | 144.1 | 137.4 | 136.1 | 179.8 | 197.3 | |
| + Trade Payables | 19.5 | 59.1 | 91.2 | 52.4 | 48.2 | |
| + Other Current Financial Liab | — | 195.6 | 52.9 | 111.5 | 67.0 | |
| Current Financial Liabilities | — | 254.7 | 144.1 | 164.0 | 115.2 | |
| + Provisions — Current | — | 0.0 | 0.0 | 0.0 | 4.0 | |
| + Current Tax Liabilities | 4.6 | 2.3 | 5.0 | 3.7 | 10.0 | |
| + Other Current Liabilities | — | 46.8 | 60.1 | 22.3 | 87.5 | |
| Current Liabilities | 1,491.3 | 303.9 | 209.3 | 190.0 | 216.7 | |
| Total Liabilities | 1,635.4 | 441.3 | 345.4 | 369.8 | 414.1 | |
| Total Equity & Liabilities | 1,031.0 | 1,504.1 | 1,755.1 | 1,857.8 | 2,165.1 | |
| Assets — additional as-filed lines | ||||||
| + Current Tax Assets | — | 0.0 | 0.0 | 2.8 | 1.3 | |
| Trade Payables — MSME split | ||||||
| + Dues to Micro & Small — Current | — | — | 0.6 | 2.8 | 0.7 | |
| + Dues to Other Creditors — Current | — | — | 90.5 | 49.6 | 47.5 | |